PLANT TYPE PLANT FEATURES Mean

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG -32%

 - Yes CHP, 92% Wet DG -35%

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG -14%

 - Yes CHP, 92% Wet DG -16%

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG -48%

 - Yes CHP, 92% Wet DG -53%

Lifecycle GHG Emissions Percent Difference Compared to Petroleu
Low 95% confidence range High 95% confidence range

-43% -17%

-47% -20%

-26% 1%

-28% -2%

-59% -33%

-64% -38%

missions Percent Difference Compared to Petroleum Baseline
PLANT TYPE PLANT FEATURES

Fuel Production 

Emissions 

(gCO2e/mmBtu)

2022

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG 22,111

 - Yes CHP, 92% Wet DG 19,062

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG 39,648

 - Yes CHP, 92% Wet DG 37,577

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG 6,548

 - Yes CHP, 92% Wet DG 1,563
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG
 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG
0 1 2 3 4 5 6

490,372 21,337 21,337 21,337 21,337 21,337 21,337

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

424,051 38,576 38,576 38,576 38,576 38,576 38,574

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

446,162 60,688 60,688 60,688 60,688 60,688 60,686

443,113 57,638 57,638 57,638 57,638 57,638 57,636

463,699 78,224 78,224 78,224 78,224 78,224 78,222

461,628 76,153 76,153 76,153 76,153 76,153 76,151

430,599 45,124 45,124 45,124 45,124 45,124 45,122

425,614 40,139 40,139 40,139 40,139 40,139 40,137

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

446,162 60,688 60,688 60,688 60,688 60,688 60,686

443,113 57,638 57,638 57,638 57,638 57,638 57,636

463,699 78,224 78,224 78,224 78,224 78,224 78,222

Annual Emissions (gCO2eq/mmBtu)

Annual Emissions (gCO2eq/mmBtu)

-53%

Annual Emissions (gCO2-eq / mmBtu)

-48%

-35%

-14%

Percent GHG Reduction Compared to Petroleum Baseline

-32%

-16%
461,628 76,153 76,153 76,153 76,153 76,153 76,151

430,599 45,124 45,124 45,124 45,124 45,124 45,122

425,614 40,139 40,139 40,139 40,139 40,139 40,137
7 8 9 10 11 12 13

21,337 21,337 21,337 21,337 21,337 21,337 21,337

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

38,574 38,574 38,574 38,574 38,576 38,576 38,576

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

60,686 60,686 60,686 60,686 60,688 60,688 60,688

57,636 57,636 57,636 57,636 57,638 57,638 57,638

78,222 78,222 78,222 78,222 78,224 78,224 78,224

76,151 76,151 76,151 76,151 76,153 76,153 76,153

45,122 45,122 45,122 45,122 45,124 45,124 45,124

40,137 40,137 40,137 40,137 40,139 40,139 40,139

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

60,686 60,686 60,686 60,686 60,688 60,688 60,688

57,636 57,636 57,636 57,636 57,638 57,638 57,638

78,222 78,222 78,222 78,222 78,224 78,224 78,224

ANPV GHG Emissions (gC

1,917,619

1,542,201

1,392,654

NPV GHG Emissions (gCO2eq / mmBtu)

2,009,114

2,535,204

2,473,070
76,151 76,151 76,151 76,151 76,153 76,153 76,153

45,122 45,122 45,122 45,122 45,124 45,124 45,124

40,137 40,137 40,137 40,137 40,139 40,139 40,139
14 15 16 17 18 19

21,337 21,337 21,337 21,337 21,337 21,337

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

38,576 38,576 38,575 38,575 38,575 38,575

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

60,688 60,688 60,687 60,687 60,687 60,687

57,638 57,638 57,637 57,637 57,637 57,637

78,224 78,224 78,223 78,223 78,223 78,223

76,153 76,153 76,152 76,152 76,152 76,152

45,124 45,124 45,123 45,123 45,123 45,123

40,139 40,139 40,138 40,138 40,138 40,138

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

60,688 60,688 60,687 60,687 60,687 60,687

57,638 57,638 57,637 57,637 57,637 57,637

78,224 78,224 78,223 78,223 78,223 78,223

51,407

46,422

ANPV GHG Emissions (gCO2eq / mmBtu)

66,970

63,921

82,436

84,507
76,153 76,153 76,152 76,152 76,152 76,152

45,124 45,124 45,123 45,123 45,123 45,123

40,139 40,139 40,138 40,138 40,138 40,138
20 21 22 23 24 25 26

1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,877 18,878 18,878 18,878 18,878 18,878 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,989 40,990 40,990 40,990 40,990 40,990 40,990

37,939 37,940 37,940 37,940 37,940 37,940 37,941

58,525 58,526 58,526 58,526 58,526 58,526 58,527

56,454 56,455 56,455 56,455 56,455 56,455 56,456

25,425 25,426 25,426 25,426 25,426 25,426 25,427

20,440 20,441 20,441 20,441 20,441 20,441 20,442

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,989 40,990 40,990 40,990 40,990 40,990 40,990

37,939 37,940 37,940 37,940 37,940 37,940 37,941

58,525 58,526 58,526 58,526 58,526 58,526 58,527
56,454 56,455 56,455 56,455 56,455 56,455 56,456

25,425 25,426 25,426 25,426 25,426 25,426 25,427

20,440 20,441 20,441 20,441 20,441 20,441 20,442
27 28 29 30 31 32

1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

40,990 40,990 40,990 0 0 0

37,941 37,941 37,941 0 0 0

58,527 58,527 58,527 0 0 0

56,456 56,456 56,456 0 0 0

25,427 25,427 25,427 0 0 0

20,442 20,442 20,442 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990

37,941 37,941 37,941 37,941 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527
56,456 56,456 56,456 56,456 56,455 56,455

25,427 25,427 25,427 25,427 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442
33 34 35 36 37 38 39

1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442
40 41 42 43 44 45 46 47

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442 20,442
48 49 50 51 52 53 54 55

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442 20,442
56 57 58 59 60 61 62 63

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442 20,442
64 65 66 67 68 69 70 71

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442 20,442
72 73 74 75 76 77 78

1,639 1,639 1,639 1,639 1,639 1,639 1,639

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,879 18,879 18,879 18,879 18,879 18,879 18,879

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 40,990 40,990 40,990 40,990 40,990 40,990

37,940 37,940 37,940 37,940 37,940 37,940 37,940

58,527 58,527 58,527 58,527 58,527 58,527 58,527
56,455 56,455 56,455 56,455 56,455 56,455 56,455

25,426 25,426 25,426 25,426 25,426 25,426 25,426

20,442 20,442 20,442 20,442 20,442 20,442 20,442
79 80 81 82 83 84 85

1,639 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,879 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,990 39,351 39,351 39,351 39,351 39,351 39,351

37,940 36,301 36,301 36,301 36,301 36,301 36,301

58,527 56,887 56,887 56,887 56,887 56,887 56,887
56,455 54,816 54,816 54,816 54,816 54,816 54,816

25,426 23,787 23,787 23,787 23,787 23,787 23,787

20,442 18,802 18,802 18,802 18,802 18,802 18,802
86 87 88 89 90 91 92

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
93 94 95 96 97 98 99

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG
 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG
0 1 2 3 4 5 6

392,612 8,721 8,721 8,721 8,721 8,721 8,721

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

326,291 25,960 25,960 25,960 25,960 25,960 25,958

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

348,402 48,072 48,072 48,072 48,072 48,072 48,069

345,352 45,022 45,022 45,022 45,022 45,022 45,020

365,938 65,608 65,608 65,608 65,608 65,608 65,606

363,867 63,537 63,537 63,537 63,537 63,537 63,535

332,838 32,508 32,508 32,508 32,508 32,508 32,506

327,853 27,523 27,523 27,523 27,523 27,523 27,521

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

348,402 48,072 48,072 48,072 48,072 48,072 48,069

345,352 45,022 45,022 45,022 45,022 45,022 45,020

365,938 65,608 65,608 65,608 65,608 65,608 65,606

Annual Emissions (gCO2eq/mmBtu)

Percent GHG Reduction Compared to Petroleum Baseline

-43%

-47%

Annual Emissions (gCO2eq/mmBtu)

-64%

Annual Emissions (gCO2-eq / mmBtu)

-59%

-26%

-28%
363,867 63,537 63,537 63,537 63,537 63,537 63,535

332,838 32,508 32,508 32,508 32,508 32,508 32,506

327,853 27,523 27,523 27,523 27,523 27,523 27,521
7 8 9 10 11 12 13

8,721 8,721 8,721 8,721 8,721 8,721 8,721

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

25,958 25,958 25,958 25,958 25,960 25,960 25,960

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

48,069 48,069 48,069 48,069 48,072 48,072 48,072

45,020 45,020 45,020 45,020 45,022 45,022 45,022

65,606 65,606 65,606 65,606 65,608 65,608 65,608

63,535 63,535 63,535 63,535 63,537 63,537 63,537

32,506 32,506 32,506 32,506 32,508 32,508 32,508

27,521 27,521 27,521 27,521 27,523 27,523 27,523

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

48,069 48,069 48,069 48,069 48,072 48,072 48,072

45,020 45,020 45,020 45,020 45,022 45,022 45,022

65,606 65,606 65,606 65,606 65,608 65,608 65,608

1,199,485

1,049,938

NPV GHG Emissions (gCO2eq / mmBtu)

1,666,399

2,130,355

ANPV GHG Emissions (gC

1,574,903

2,192,489
63,535 63,535 63,535 63,535 63,537 63,537 63,537

32,506 32,506 32,506 32,506 32,508 32,508 32,508

27,521 27,521 27,521 27,521 27,523 27,523 27,523
14 15 16 17 18 19

8,721 8,721 8,721 8,721 8,721 8,721

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

25,960 25,960 25,959 25,959 25,959 25,959

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

48,072 48,072 48,070 48,070 48,070 48,070

45,022 45,022 45,021 45,021 45,021 45,021

65,608 65,608 65,607 65,607 65,607 65,607

63,537 63,537 63,536 63,536 63,536 63,536

32,508 32,508 32,507 32,507 32,507 32,507

27,523 27,523 27,522 27,522 27,522 27,522

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

48,072 48,072 48,070 48,070 48,070 48,070

45,022 45,022 45,021 45,021 45,021 45,021

65,608 65,608 65,607 65,607 65,607 65,607

34,998

ANPV GHG Emissions (gCO2eq / mmBtu)

55,547

52,497

39,983

71,012

73,083
63,537 63,537 63,536 63,536 63,536 63,536

32,508 32,508 32,507 32,507 32,507 32,507

27,523 27,523 27,522 27,522 27,522 27,522
20 21 22 23 24 25 26

1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,353 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,464 40,465 40,465 40,465 40,465 40,465 40,466

37,414 37,415 37,415 37,415 37,415 37,415 37,416

58,000 58,001 58,001 58,001 58,001 58,001 58,002

55,929 55,930 55,930 55,930 55,930 55,930 55,931

24,900 24,901 24,901 24,901 24,901 24,901 24,902

19,915 19,916 19,916 19,916 19,916 19,916 19,917

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,464 40,465 40,465 40,465 40,465 40,465 40,466

37,414 37,415 37,415 37,415 37,415 37,415 37,416

58,000 58,001 58,001 58,001 58,001 58,001 58,002
55,929 55,930 55,930 55,930 55,930 55,930 55,931

24,900 24,901 24,901 24,901 24,901 24,901 24,902

19,915 19,916 19,916 19,916 19,916 19,916 19,917
27 28 29 30 31 32

1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

40,466 40,466 40,466 0 0 0

37,416 37,416 37,416 0 0 0

58,002 58,002 58,002 0 0 0

55,931 55,931 55,931 0 0 0

24,902 24,902 24,902 0 0 0

19,917 19,917 19,917 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

40,466 40,466 40,466 40,466 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917
33 34 35 36 37 38 39

1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917
40 41 42 43 44 45 46 47

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917 19,917
48 49 50 51 52 53 54 55

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917 19,917
56 57 58 59 60 61 62 63

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917 19,917
64 65 66 67 68 69 70 71

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917 19,917
72 73 74 75 76 77 78

1,115 1,115 1,115 1,115 1,115 1,115 1,115

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,354 18,354 18,354 18,354 18,354 18,354 18,354

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 40,465 40,465 40,465 40,465 40,465 40,465

37,416 37,416 37,416 37,416 37,416 37,416 37,416

58,002 58,002 58,002 58,002 58,002 58,002 58,002
55,931 55,931 55,931 55,931 55,931 55,931 55,931

24,902 24,902 24,902 24,902 24,902 24,902 24,902

19,917 19,917 19,917 19,917 19,917 19,917 19,917
79 80 81 82 83 84 85

1,115 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

18,354 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

40,465 39,351 39,351 39,351 39,351 39,351 39,351

37,416 36,301 36,301 36,301 36,301 36,301 36,301

58,002 56,887 56,887 56,887 56,887 56,887 56,887
55,931 54,816 54,816 54,816 54,816 54,816 54,816

24,902 23,787 23,787 23,787 23,787 23,787 23,787

19,917 18,802 18,802 18,802 18,802 18,802 18,802
86 87 88 89 90 91 92

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
93 94 95 96 97 98 99

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
ANNUAL LIFE CYCLE GHG EMISSIONS BY CATEGORY

Emisions Category Year -->

International Land Use Change

Other (fuel and feedstock transport)

Domestic Farm Inputs and Fert N2O

Domestic Soil Carbon

Domestic Livestock

Domestic Rice Methane

International Farm Inputs and Fert N2O

International Livestock

International Rice Methane

Tailpipe

Net Emissions

2005 Gasoline Baseline

Tailpipe

Fuel Production 

Calendar Year

LIFECYCLE GHG RESULTS, PERCENT REDUCTION COMPARED TO PETR

Time Horizon (Years)

Discount Rate (%)

Plant Type Plant Features

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFECYCLE GHG EMISSIONS (TIME HORIZON& DISCOUNT RAT

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

ANNUAL LIFE CYCLE GHG EMISSIONS BY PLANT TYPE, 0% DISCOUNT R

Plant Types

2005 Gasoline Baseline

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG
 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG
0 1 2 3 4 5 6

595,871 38,065 38,065 38,065 38,065 38,065 38,065

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-83,561 -2.2

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

529,549 55,304 55,304 55,304 55,304 55,304 55,302

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2022

OMPARED TO PETROLEUM BASELINE

30.00 <-- Must be 100 years or less

0.00%

N& DISCOUNT RATE SET IN CELLS C21 & C22)

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

551,661 77,416 77,416 77,416 77,416 77,416 77,414

548,611 74,366 74,366 74,366 74,366 74,366 74,364

569,197 94,952 94,952 94,952 94,952 94,952 94,950

567,126 92,881 92,881 92,881 92,881 92,881 92,879

536,097 61,852 61,852 61,852 61,852 61,852 61,850

531,112 56,867 56,867 56,867 56,867 56,867 56,865

PE, 0% DISCOUNT RATE

0 1 2 3 4 5 6

98,204 98,204 98,204 98,204 98,204 98,204 98,204

551,661 77,416 77,416 77,416 77,416 77,416 77,414

548,611 74,366 74,366 74,366 74,366 74,366 74,364

569,197 94,952 94,952 94,952 94,952 94,952 94,950

Annual Emissions (gCO2eq/mmBtu)

Annual Emissions (gCO2eq/mmBtu)

-38%

Annual Emissions (gCO2-eq / mmBtu)

-33%

-20%

1%

Percent GHG Reduction Compared to Petroleum Baseline

-17%

-2%
567,126 92,881 92,881 92,881 92,881 92,881 92,879

536,097 61,852 61,852 61,852 61,852 61,852 61,850

531,112 56,867 56,867 56,867 56,867 56,867 56,865
7 8 9 10 11 12 13

38,065 38,065 38,065 38,065 38,065 38,065 38,065

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-2.2 -2.2 -2.2 -2.2 -0.1 -0.1 -0.1

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

55,302 55,302 55,302 55,302 55,304 55,304 55,304

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2030

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

77,414 77,414 77,414 77,414 77,416 77,416 77,416

74,364 74,364 74,364 74,364 74,366 74,366 74,366

94,950 94,950 94,950 94,950 94,952 94,952 94,952

92,879 92,879 92,879 92,879 92,881 92,881 92,881

61,850 61,850 61,850 61,850 61,852 61,852 61,852

56,865 56,865 56,865 56,865 56,867 56,867 56,867

7 8 9 10 11 12 13

98,204 98,204 98,204 98,204 98,204 98,204 98,204

77,414 77,414 77,414 77,414 77,416 77,416 77,416

74,364 74,364 74,364 74,364 74,366 74,366 74,366

94,950 94,950 94,950 94,950 94,952 94,952 94,952

ANPV GHG Emissions (gC

2,346,131

1,970,713

1,821,166

NPV GHG Emissions (gCO2eq / mmBtu)

2,437,626

2,963,716

2,901,582
92,879 92,879 92,879 92,879 92,881 92,881 92,881

61,850 61,850 61,850 61,850 61,852 61,852 61,852

56,865 56,865 56,865 56,865 56,867 56,867 56,867
14 15 16 17 18 19

38,065 38,065 38,065 38,065 38,065 38,065

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

-0.1 -0.1 -1.3 -1.3 -1.3 -1.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

55,304 55,304 55,303 55,303 55,303 55,303

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2040

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

77,416 77,416 77,415 77,415 77,415 77,415

74,366 74,366 74,365 74,365 74,365 74,365

94,952 94,952 94,951 94,951 94,951 94,951

92,881 92,881 92,880 92,880 92,880 92,880

61,852 61,852 61,851 61,851 61,851 61,851

56,867 56,867 56,866 56,866 56,866 56,866

14 15 16 17 18 19

98,204 98,204 98,204 98,204 98,204 98,204

77,416 77,416 77,415 77,415 77,415 77,415

74,366 74,366 74,365 74,365 74,365 74,365

94,952 94,952 94,951 94,951 94,951 94,951

65,690

60,706

ANPV GHG Emissions (gCO2eq / mmBtu)

81,254

78,204

96,719

98,791
92,881 92,881 92,880 92,880 92,880 92,880

61,852 61,852 61,851 61,851 61,851 61,851

56,867 56,867 56,866 56,866 56,866 56,866
20 21 22 23 24 25 26

2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1.3 -0.4 -0.4 -0.4 -0.4 -0.4 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,396 19,396 19,396 19,396 19,396 19,396 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,507 41,508 41,508 41,508 41,508 41,508 41,509

38,457 38,458 38,458 38,458 38,458 38,458 38,459

59,043 59,044 59,044 59,044 59,044 59,044 59,045

56,972 56,973 56,973 56,973 56,973 56,973 56,974

25,943 25,944 25,944 25,944 25,944 25,944 25,945

20,958 20,959 20,959 20,959 20,959 20,959 20,960

20 21 22 23 24 25 26

98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,507 41,508 41,508 41,508 41,508 41,508 41,509

38,457 38,458 38,458 38,458 38,458 38,458 38,459

59,043 59,044 59,044 59,044 59,044 59,044 59,045
56,972 56,973 56,973 56,973 56,973 56,973 56,974

25,943 25,944 25,944 25,944 25,944 25,944 25,945

20,958 20,959 20,959 20,959 20,959 20,959 20,960
27 28 29 30 31 32

2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714

0.3 0.3 0.3 0.3

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649

880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200

2050

27 28 29 30 31 32

98,204 98,204 98,204 0 0 0

41,509 41,509 41,509 0 0 0

38,459 38,459 38,459 0 0 0

59,045 59,045 59,045 0 0 0

56,974 56,974 56,974 0 0 0

25,945 25,945 25,945 0 0 0

20,960 20,960 20,960 0 0 0

27 28 29 30 31 32

98,204 98,204 98,204 98,204 98,204 98,204

41,509 41,509 41,509 41,509 41,508 41,508

38,459 38,459 38,459 38,459 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045
56,974 56,974 56,974 56,974 56,973 56,973

25,945 25,945 25,945 25,945 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960
33 34 35 36 37 38 39

2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2060

33 34 35 36 37 38 39

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

33 34 35 36 37 38 39

98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960
40 41 42 43 44 45 46 47

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

40 41 42 43 44 45 46 47

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

40 41 42 43 44 45 46 47

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960 20,960
48 49 50 51 52 53 54 55

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2070

48 49 50 51 52 53 54 55

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

48 49 50 51 52 53 54 55

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960 20,960
56 57 58 59 60 61 62 63

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2080

56 57 58 59 60 61 62 63

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

56 57 58 59 60 61 62 63

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960 20,960
64 65 66 67 68 69 70 71

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200 19,200

2090

64 65 66 67 68 69 70 71

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

0 0 0 0 0 0 0 0

64 65 66 67 68 69 70 71

98,204 98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960 20,960
72 73 74 75 76 77 78

2,158 2,158 2,158 2,158 2,158 2,158 2,158

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,397 19,397 19,397 19,397 19,397 19,397 19,397

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2100

72 73 74 75 76 77 78

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

72 73 74 75 76 77 78

98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 41,508 41,508 41,508 41,508 41,508 41,508

38,458 38,458 38,458 38,458 38,458 38,458 38,458

59,045 59,045 59,045 59,045 59,045 59,045 59,045
56,973 56,973 56,973 56,973 56,973 56,973 56,973

25,944 25,944 25,944 25,944 25,944 25,944 25,944

20,960 20,960 20,960 20,960 20,960 20,960 20,960
79 80 81 82 83 84 85

2,158 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

19,397 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

79 80 81 82 83 84 85

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

79 80 81 82 83 84 85

98,204 98,204 98,204 98,204 98,204 98,204 98,204

41,508 39,351 39,351 39,351 39,351 39,351 39,351

38,458 36,301 36,301 36,301 36,301 36,301 36,301

59,045 56,887 56,887 56,887 56,887 56,887 56,887
56,973 54,816 54,816 54,816 54,816 54,816 54,816

25,944 23,787 23,787 23,787 23,787 23,787 23,787

20,960 18,802 18,802 18,802 18,802 18,802 18,802
86 87 88 89 90 91 92

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2110

86 87 88 89 90 91 92

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

86 87 88 89 90 91 92

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
93 94 95 96 97 98 99

0 0 0 0 0 0 0

3,661 3,661 3,661 3,661 3,661 3,661 3,661

8,714 8,714 8,714 8,714 8,714 8,714 8,714

-1,798 -1,798 -1,798 -1,798 -1,798 -1,798 -1,798

577 577 577 577 577 577 577

6,772 6,772 6,772 6,772 6,772 6,772 6,772

-917 -917 -917 -917 -917 -917 -917

-649 -649 -649 -649 -649 -649 -649

880 880 880 880 880 880 880

17,239 17,239 17,239 17,239 17,239 17,239 17,239

98,204 98,204 98,204 98,204 98,204 98,204 98,204

79,004 79,004 79,004 79,004 79,004 79,004 79,004

19,200 19,200 19,200 19,200 19,200 19,200 19,200

2120

93 94 95 96 97 98 99

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

0 0 0 0 0 0 0

93 94 95 96 97 98 99

98,204 98,204 98,204 98,204 98,204 98,204 98,204

39,351 39,351 39,351 39,351 39,351 39,351 39,351

36,301 36,301 36,301 36,301 36,301 36,301 36,301

56,887 56,887 56,887 56,887 56,887 56,887 56,887
54,816 54,816 54,816 54,816 54,816 54,816 54,816

23,787 23,787 23,787 23,787 23,787 23,787 23,787

18,802 18,802 18,802 18,802 18,802 18,802 18,802
INTERNATIONAL LAND USE CHANGE GHG EMISSIONS

FAPRI Regions

Year 0 emissions 

(000t CO2e yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e)

Year 0 

emissions 

(000t CO2e 

yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e)

Year 0 

emissions 

(000t CO2e 

yr-1)

Year 1-19 

emissions 

(000t CO2e 

yr-1)

Year 20-79 

emissions 

(000t CO2e 

yr-1)

30 Year 

emissions 

(000t CO2e) Low Mean High

Algeria -1 0 0 -1 -1 0 0 5 0 1 0 14 0% 0% 0%

Argentina -10 0 0 -11 -6 2 0 24 -2 4 0 65 0% 0% 1%

Australia -51 -7 0 -172 -35 -4 0 -107 -19 -2 0 -58 -3% -1% 0%

Bangladesh 4 0 0 7 9 0 0 15 15 1 0 23 0% 0% 0%

Brazil: Amazon Biome 1,014 4 3 1,198 1,227 11 3 1,477 1,449 20 4 1,774 20% 17% 15%

Brazil: Central-West Cerrados 337 3 0 404 364 20 1 756 392 42 1 1,196 7% 9% 10%

Brazil: Northeast Coast 26 0 0 34 32 2 0 71 39 4 0 118 1% 1% 1%

Brazil: North-Northeast Cerrados 145 1 0 171 155 7 0 289 165 14 0 436 3% 3% 4%

Brazil: South 159 2 0 203 179 17 0 500 200 36 0 876 3% 6% 7%

Brazil: Southeast 117 1 0 146 134 8 0 297 151 18 0 485 2% 3% 4%

Canada -1 0 0 -4 0 0 0 7 0 1 0 20 0% 0% 0%

China 114 1 0 184 185 13 0 426 254 27 0 719 3% 5% 6%

CIS -1 0 0 -10 -1 0 0 -7 0 0 0 -4 0% 0% 0%

Colombia 16 0 0 28 24 3 0 81 33 6 0 148 0% 1% 1%

Cuba 1 0 0 2 3 0 0 5 4 0 0 7 0% 0% 0%

Egypt -8 0 0 -6 -4 0 0 -1 -1 0 0 3 0% 0% 0%

EU 31 1 0 66 53 6 0 176 74 12 0 298 1% 2% 3%

Guatemala 13 0 0 20 20 1 0 38 27 2 0 59 0% 0% 1%

India 53 0 0 84 93 3 0 160 135 8 0 261 1% 2% 2%

Indonesia 113 4 1 286 232 11 5 499 361 19 10 720 5% 6% 6%

Iran 1 0 0 3 3 1 0 14 5 1 0 27 0% 0% 0%

Iraq 0 0 0 1 2 0 0 3 3 0 0 5 0% 0% 0%

Ivory Coast 36 0 0 52 53 1 0 81 72 3 0 114 1% 1% 1%

Japan 3 0 0 5 6 0 0 9 8 0 0 13 0% 0% 0%

Malaysia 4 0 0 8 8 0 0 13 11 0 0 18 0% 0% 0%

Mexico 8 -5 0 -80 12 -2 0 -30 17 0 0 12 -1% 0% 0%

Morocco 1 0 0 3 4 1 0 15 7 1 0 32 0% 0% 0%

Myanmar 0 0 0 1 1 0 0 1 1 0 0 2 0% 0% 0%

Nigeria 8 0 0 15 14 1 0 32 20 2 0 55 0% 0% 0%

Other Africa 533 13 2 960 797 44 3 1,661 1,086 87 3 2,576 16% 20% 22%

Other Asia -2 0 0 -8 -1 0 0 -6 -1 0 0 -4 0% 0% 0%

Other CIS -49 -1 -2 -83 -29 0 -1 -34 -8 2 -1 21 -1% 0% 0%

Other Eastern Europe 1 0 0 2 2 0 0 6 2 1 0 12 0% 0% 0%

Other Latin America 37 0 0 57 56 3 0 107 77 5 0 166 1% 1% 1%

Other Middle East 5 0 0 11 14 1 0 41 22 4 0 87 0% 0% 1%

Pakistan -16 -3 0 -72 -9 -1 0 -35 -3 0 0 -10 -1% 0% 0%

Paraguay 8 0 0 8 9 0 0 10 10 0 0 12 0% 0% 0%

Peru 2 0 0 -5 5 1 0 27 9 3 0 67 0% 0% 1%

Philippines 45 0 0 84 111 3 0 171 182 6 0 267 1% 2% 2%

Rest of World 8 0 0 15 13 1 0 25 18 1 0 37 0% 0% 0%

Russia 15 0 0 27 24 2 0 64 34 4 0 107 0% 1% 1%

South Africa -42 -1 0 -65 -28 -1 0 -47 -14 -1 0 -29 -1% -1% 0%

South Korea 0 0 0 1 1 0 0 1 1 0 0 2 0% 0% 0%

Taiwan 0 0 0 -1 0 0 0 0 0 0 0 1 0% 0% 0%

Thailand 44 0 0 65 79 2 0 114 115 4 0 170 1% 1% 1%

Tunisia 0 0 0 0 0 0 0 7 1 1 0 17 0% 0% 0%

Turkey 7 0 0 17 19 2 0 56 31 5 0 113 0% 1% 1%

Ukraine 3 0 0 7 6 1 0 21 10 2 0 37 0% 0% 0%

Uruguay 0 0 0 1 1 0 0 6 1 1 0 12 0% 0% 0%

US 533 4 1 745 734 21 2 1,156 936 41 3 1,619 13% 14% 14%

Uzbekistan -2 0 0 1 0 1 0 26 2 3 0 56 0% 0% 0%

Venezuela 0 -1 0 -19 2 0 0 -3 4 1 0 15 0% 0% 0%

Vietnam 13 0 0 21 28 1 0 40 44 1 0 61 0% 0% 1%

Western Africa 33 1 0 84 69 7 1 212 105 15 1 368 1% 3% 3%

TOTAL 3,683 74 10 5,852 4,668 192 15 8,473 5,716 346 20 11,707 77% 100% 113%

FOREIGN TOTAL 3,150 70 9 5,107 3,934 171 13 7,318 4,780 305 17 10,088

Year 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46

Foreign Total (Thousand MtCO2e)

High 4,780 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 305 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

Mean 3,934 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 171 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13

Low 3,150 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 70 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9

Foreign Total (gCO2e/mmbtu)

High 595,871 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 38,065 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

Mean 490,372 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 21,337 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

Low 392,612 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 8,721 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115

mmBtu Denominator 8,022,222

High 44,689

Mean 30,406

Low 18,982

LOW MEAN HIGH Percent GHG 
47 48 49 50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71 72 73 74 75 76 77 78 79

17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17 17

13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13 13

9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9 9

2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158 2,158

1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639 1,639

1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115 1,115
NET PRESENT VALUE, 30 YEAR TIME HORIZON

Plant Type

Emisions Category 2005 Gasoline Baseline

Domestic Livestock

Domestic Farm Inputs and Fert N2O

Domestic Rice Methane

Tailpipe 2,370,120

International Rice Methane

International Livestock

Domestic Soil Carbon

Other (fuel and feedstock transport)

International Farm Inputs and Fert N2O

International Land Use Change

Fuel Production 576,000

Net Emissions 2,946,120

20% Reduction Threshold

% Change From Baseline

PLANT TYPE PLANT FEATURES

Sorghum Ethanol – Dry Mill NG - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Coal - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG

Sorghum Ethanol – Dry Mill Biogas - No CHP, 92% Wet DG

 - Yes CHP, 92% Wet DG
Discount Rate = 0.00%

Sorghum Ethanol – Dry Mill NG Sorghum Ethanol – Dry Mill Coal Sorghum Ethanol – Dry Mill Biogas

 - No 

CHP, 92% 

Wet DG

 - Yes 

CHP, 92% 

Wet DG

 - No 

CHP, 92% 

Wet DG

 - Yes 

CHP, 92% 

Wet DG

 - No 

CHP, 92% 

Wet DG

 - Yes 

CHP, 92% 

Wet DG

-53,935 -53,935 -53,935 -53,935 -53,935 -53,935

261,411 261,411 261,411 261,411 261,411 261,411

17,307 17,307 17,307 17,307 17,307 17,307

26,400 26,400 26,400 26,400 26,400 26,400

-19,467 -19,467 -19,467 -19,467 -19,467 -19,467

-27,520 -27,520 -27,520 -27,520 -27,520 -27,520

-83,579 -83,579 -83,579 -83,579 -83,579 -83,579

109,837 109,837 109,837 109,837 109,837 109,837

203,147 203,147 203,147 203,147 203,147 203,147

912,172 912,172 912,172 912,172 912,172 912,172

663,343 571,847 1,189,433 1,127,299 196,429 46,883

2,009,114 1,917,619 2,535,204 2,473,070 1,542,201 1,392,654

2,356,896 2,356,896 2,356,896 2,356,896 2,356,896 2,356,896

-32% -35% -14% -16% -48% -53%

Fuel Production (gCO2-eq / mmBtu)

22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563 1,563
22,111 22,111 22,111 22,111

19,062 19,062 19,062 19,062

39,648 39,648 39,648 39,648

37,577 37,577 37,577 37,577

6,548 6,548 6,548 6,548

1,563 1,563 1,563 1,563